10/4/2024  10:59:57 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
6.625EUR - -
Turnover: -
-Bid Size: - -Ask Size: - 129.85 bill.EUR - -

Assets

2010
IFRS
in mill. CNY
2011
IFRS
in mill. CNY
2012
IFRS
in mill. CNY
2013
IFRS
in mill. CNY
2014
IFRS
in mill. CNY
Property and Equipment
  8,170   16,027   17,539   18,873   28,341
Intangible Assets
  9,902   33,584   37,536   43,896   43,032
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  6,414   182,816   27,735   32,238   45,723
Cash and Cash Equivalents
  203,315   261,006   451,414   353,331   398,485
Current Assets
  -   -   -   -   -
Total Assets
  1.17 mill.   2.29 mill.   2.84 mill.   3.36 mill.   4.01 mill.

 

Liabilities

2010
IFRS
in mill. CNY
2011
IFRS
in mill. CNY
2012
IFRS
in mill. CNY
2013
IFRS
in mill. CNY
2014
IFRS
in mill. CNY
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1.05 mill.   2.11 mill.   2.63 mill.   3.12 mill.   3.65 mill.
Share Capital
  7,644   7,916   7,916   7,916   8,892
Total Equity
  112,030   130,867   159,617   182,709   289,564
Minority Interests
  4,853   40,475   50,032   56,996   64,252
Total liabilities equity
  1.17 mill.   2.29 mill.   2.84 mill.   3.36 mill.   4.01 mill.

 

Income Statement

2010
IFRS
in mill. CNY
2011
IFRS
in mill. CNY
2012
IFRS
in mill. CNY
2013
IFRS
in mill. CNY
2014
IFRS
in mill. CNY
Revenues
  -   -   -   -   -
Depreciation (total)
  -   -   -   -   -
Operating Result
  23,260   31,280   34,096   49,426   69,327
Interest Income
  -   -   -   -   -
Income Before Taxes
  22,347   30,026   32,338   46,224   62,353
Income Taxes
  4,409   7,444   5,588   10,210   14,423
Minority Interests Profit
  -627   -3,107   -6,700   -7,860   -8,651
Net Income
  17,311   19,475   20,050   28,154   39,279

 

Per Share

2010
IFRS
in CNY
2011
IFRS
in CNY
2012
IFRS
in CNY
2013
IFRS
in CNY
2014
IFRS
in CNY
Earnings per Share
  1.1500   1.2500   1.2650   1.7800   2.4650
Dividend per Share
  0.2750   0.2000   0.2250   0.3250   0.3750

 

Cash Flow

2010
IFRS
in mill. CNY
2011
IFRS
in mill. CNY
2012
IFRS
in mill. CNY
2013
IFRS
in mill. CNY
2014
IFRS
in mill. CNY
Cash Flow from Operating Activities
  139,255   75,348   280,897   217,138   170,260
Cash Flow from Investing Activities
  -189,475   -32,109   -193,840   -236,063   -236,889
Cash Flow from Financing
  42,253   -13,339   49,521   17,665   85,368
Decrease / Increase in Cash
  -7,967   29,900   136,578   -1,260   18,739
Employees
  128,808   175,136   190,284   203,366   235,999